2024-06-21  10:10:00 PM Chg. -1.22 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
125.10USD -0.97% 3.37 mill.
Turnover: 316.96 mill.
118.50Bid Size: 100 141.01Ask Size: 100 27.74 bill.USD 1.48% 33.90

Assets

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Property and Equipment
  4,824.6000   9,702.7000   9,691   10,430   12,928.4000
Intangible Assets
  591.9000   1,810.1000   1,654   2,165.8000   1,983.2000
Long-Term Investments
  50.2000   258.9000   240.8000   221.6000   490.5000
Fixed Assets
  5,570.9000   12,333.7000   11,864.4000   13,118.7000   15,519.3000
Inventories
  168.9000   141   137.7000   204.5000   164.7000
Accounts Receivable
  567.3000   515.8000   674.6000   827.6000   865.5000
Cash and Cash Equivalents
  81   140.2000   73.5000   137.2000   232.1000
Current Assets
  882.6000   920   1,006.8000   1,269.9000   1,418.9000
Total Assets
  6,453.5000   13,253.7000   12,871.2000   14,388.6000   16,938.2000

 

Liabilities

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Accounts Payable
  -   -   -   -   -
Long-term debt
  2,885.4000   5,761.5000   4,606   4,703   5,632.4000
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  3,914   7,003.5000   7,146.8000   7,632.6000   9,467.4000
Share Capital
  -   .1000   .2000   .2000   .2000
Total Equity
  2,539.5000   6,250.2000   5,724.4000   6,756   7,470.8000
Minority Interests
  2,369.7000   4,788.8000   475.8000   595.7000   1,391.4000
Total liabilities equity
  6,453.5000   13,253.7000   12,871.2000   14,388.6000   16,938.2000

 

Income Statement

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Revenues
  8,616.5000   6,658.6000   6,690.9000   8,814.9000   10,484
Depreciation (total)
  351   677.1000   757.7000   809.5000   815.9000
Operating Result
  640.5000   159.3000   55.8000   -122.4000   237.5000
Interest Income
  -147.1000   -231.9000   -254.2000   -233.7000   -185.8000
Income Before Taxes
  491   -111.8000   -259.7000   -292.9000   65.9000
Income Taxes
  -68   -39.6000   100.6000   397.1000   -5.5000
Minority Interests Profit
  320.7000   -209.7000   28.2000   50.2000   58.8000
Net Income
  102.3000   58.3000   -278.1000   -63.4000   -119.3000

 

Per Share

2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
Earnings per Share
  2.4400   1.0900   -1.8000   -0.3100   -0.5300
Dividend per Share
  2.8450   3.5275   3.6400   3.6400   3.6400

 

Cash Flow

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Cash Flow from Operating Activities
  761.8000   1,034.7000   837.4000   939.5000   1,144
Cash Flow from Investing Activities
  -751.4000   -2,399.6000   -558.6000   -1,892.7000   -3,146.9000
Cash Flow from Financing
  3.9000   1,424.1000   -345.5000   1,016.9000   2,097.8000
Decrease / Increase in Cash
  14.3000   59.2000   -66.7000   63.7000   94.9000
Employees
  -   -   -   -   -